Q1 2026
MYOHPT Samindo Resources Tbk
Ringkasan Valuasi
Equity Growth Method
Fair Value:2055
Margin of Safety:-
ROE:8.17%
EPS Growth Method
Fair Value:2135
Margin of Safety:-
CAGR 5Y:-8.48%
ROE Method
Fair Value:1133
Margin of Safety:-
Fair PBV:0.82
PB Band
Rata-rata:307.98x
Median:1.43x
PE Band
Rata-rata:-257.57x
Median:7.22x
Harga Saat Ini:1070
Rata-rata Fair Value:1775
Median Fair Value:2055
Kalkulator Margin of Safety
Harga Beli yang Disarankan
Equity Growth Method:1581
EPS Growth Method:1643
ROE Method:872
PB Band:Infinity
Rata-rata:Infinity
PB Band
PB rata-rata1.4x
Fair Value:Infinity
Margin of Safety:Infinity%
PE Band
PE rata-rata13.3x
Fair Value:Infinity
Margin of Safety:Infinity%
Equity Growth Method
| Year | Equity Growth |
|---|---|
| Year 0 | 1388 |
| Year 1 | 1501 |
| Year 2 | 1624 |
| Year 3 | 1756 |
| Year 4 | 1900 |
| Year 5 | 2055 |
Return on Equity (ROE):8.17%
Book Value:1387.87
Fair Value:2055
Price:1070
Margin of Safety:-
EPS Growth Method
| Year | EPS Growth | Discounted EPS |
|---|---|---|
| Year 0 | 112 | 546 |
| Year 1 | 103 | 581 |
| Year 2 | 94 | 619 |
| Year 3 | 86 | 659 |
| Year 4 | 79 | 702 |
| Year 5 | 72 | 747 |
CAGR 5Y:-8.48%
EPS:112.17
Fair Value:2135
Price:1070
Margin of Safety:-
ROE Method
ROE:8.17%
Book Value:1387.87
Fair PBV:0.82
Fair Value:1133
Margin of Safety:-